| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 031 940.00 | | 2 031 940.00 | 2 031 940.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 10 353.00 | | 10 353.00 | 10 353.00 |
CJ TOTAL (II) | 10 353.00 | | 10 353.00 | 10 353.00 |
CO Grand total (0 to V) | 2 042 293.00 | | 2 042 293.00 | 2 042 293.00 |
CU Other investments | 2 031 940.00 | | 2 031 940.00 | 2 031 940.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | 7.00 | 45 399.00 | | 7.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 175 438.00 | 1 502 808.00 | | 175 438.00 |
DL TOTAL (I) | 176 545.00 | 1 549 307.00 | | 176 545.00 |
DT Other Bond Issues | | 1 441 000.00 | | |
DU Loans and Debts from Credit Institutions (3) | 2 064.00 | 311.00 | | 2 064.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 853 228.00 | 11 453.00 | | 1 853 228.00 |
DX Trade payables and related accounts | 3 559.00 | 3 517.00 | | 3 559.00 |
DY Tax and social security liabilities | 6 897.00 | 7 752.00 | | 6 897.00 |
EC TOTAL (IV) | 1 865 747.00 | 1 464 032.00 | | 1 865 747.00 |
EE Grand total (I to V) | 2 042 293.00 | 3 013 339.00 | | 2 042 293.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 375.00 | |
FX Taxes, duties, and similar payments | | | 154.00 | |
GF Total Operating Expenses (II) | | | 7 530.00 | |
GG - OPERATING RESULT (I - II) | | | -7 530.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 234 494.00 | |
GL Other interest and similar income | | | 5 017.00 | |
GP Total financial income (V) | | | 239 511.00 | |
GR Interest and similar expenses | | | 56 543.00 | |
GU Total financial expenses (VI) | | | 56 543.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 182 968.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 175 438.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 1 701 604.00 | | |
HD Total exceptional income (VII) | | 1 701 604.00 | | |
HF Exceptional expenses on capital transactions | | 326 198.00 | | |
HH Total exceptional expenses (VIII) | | 326 198.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 1 375 407.00 | | |
HK Income tax | | 11 453.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 239 511.00 | 1 928 575.00 | | 239 511.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 64 073.00 | 425 767.00 | | 64 073.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 175 438.00 | 1 502 808.00 | | 175 438.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 1 915 380.00 | | 116 560.00 | 1 915 380.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 031 940.00 | |
I4 DECREASES Grand Total | | | 2 031 940.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 915 380.00 | | 116 560.00 | 1 915 380.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 3 559.00 | 3 559.00 | | 3 559.00 |
VG Loans with a maturity of up to one year at origin | 2 064.00 | 2 064.00 | | 2 064.00 |
VI Group and Associates | 1 853 228.00 | 1 853 228.00 | | 1 853 228.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 897.00 | 6 897.00 | | 6 897.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 865 747.00 | 1 865 747.00 | | 1 865 747.00 |
